| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| €4.09 | 7.17× | 0.33× | 0.11× | 2.86× | -105.3% | 11.1% | 1.7% | 1.5% | 4.6% | 2.7% | 20.6% | 0.54× | 1.18× | 1.44× | 1.34× | 0.0% | 6 | 2.44 | 4 | A- | |
| €83.10 | 14.29× | 2.83× | 0.88× | 8.87× | -37.4% | 18.5% | 6.4% | 5.8% | 18.6% | 8.5% | 6.5% | 0.32× | -0.51× | 8.17× | 1.13× | 3.7% | 6 | 2.43 | 4 | A- | |
| €113.20 | -46.58× | 1.14× | 0.67× | 7.42× | -239.8% | 11.4% | 2.6% | -1.4% | -2.4% | 0.8% | 18.0% | 2.37× | 4.4× | 0.42× | 1.3× | 0.0% | 7 | 1.66 | 1 | C- | |
| €32.00 | 15.87× | 2.89× | 0.69× | 8.86× | 47.7% | 16.5% | 3.1% | 4.3% | 18.2% | 3.3% | 11.1% | 1.15× | 2.06× | 3.19× | 0.37× | 5.9% | 5 | 1.46 | 2 | B- | |
| €28.80 | 18.17× | 1.02× | 0.94× | 7.71× | 14.5% | 28.7% | 7.8% | 5.2% | 5.6% | 3.1% | 5.2% | 0.89× | 1.4× | 2.49× | 3.19× | 6.4% | 5 | 2.07 | 3 | B | |
| €41.42 | 15.25× | 0.86× | 0.43× | 5.5× | -39.8% | 19.3% | 4.5% | 2.8% | 5.6% | 4.3% | 8.6% | 0.33× | 0.97× | 3.55× | 1.34× | 1.6% | 7 | 2.42 | 4 | A- | |
| Peer median | — | 15.25× | 1.14× | 0.69× | 7.71× | -37.4% | 18.5% | 4.5% | 4.3% | 5.6% | 3.3% | 8.6% | 0.89× | 1.4× | 3.19× | 1.3× | 3.7% | 6 | 2.07 | 3 | — |





